MSC Industrial Direct Company, Inc. (MSM) Financial Statements (2023 and earlier)
Company Profile
| Business Address |
515 BROADHOLLOW ROAD MELVILLE, NY 11747 |
| State of Incorp. | NY |
| Fiscal Year End | August 31 |
| Industry (SIC) | 5084 - Industrial Machinery and Equipment (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)Annual | Quarterly
| 8/31/2023 Q4 | 5/31/2023 Q3 | 2/28/2023 Q2 | 11/30/2022 Q1 | 8/31/2022 Q4 | 5/31/2022 Q3 | 2/28/2022 Q2 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 58,428 | 49,615 | 26,331 | 43,537 | 28,847 | 41,754 | |||
| Cash and cash equivalents | 58,428 | 49,615 | 26,331 | 43,537 | 28,847 | 41,754 | |||
| Receivables | 438,555 | 412,687 | 685,826 | 687,608 | 667,019 | 619,913 | |||
| Inventory, net of allowances, customer advances and progress billings | 726,863 | 747,470 | 726,415 | 715,625 | 679,516 | 657,710 | |||
| Inventory | 726,863 | 747,470 | 726,415 | 715,625 | 679,516 | 657,710 | |||
| Other undisclosed current assets | 92,371 | 104,996 | 120,001 | 96,853 | 92,178 | 97,435 | |||
| Total current assets: | 1,316,217 | 1,314,768 | 1,558,573 | 1,543,623 | 1,467,560 | 1,416,812 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 60,091 | 64,299 | 62,803 | 64,780 | 58,854 | 51,602 | |||
| Property, plant and equipment | 307,123 | 298,664 | 297,113 | 286,666 | 299,143 | 300,232 | |||
| Intangible assets, net (including goodwill) | 832,566 | 836,044 | 820,448 | 824,458 | 786,090 | 788,543 | |||
| Goodwill | 718,304 | 718,179 | 709,746 | 710,130 | 692,668 | 692,482 | |||
| Intangible assets, net (excluding goodwill) | 114,262 | 117,865 | 110,702 | 114,328 | 93,422 | 96,061 | |||
| Other noncurrent assets | 10,682 | 10,680 | 10,464 | 9,887 | 7,671 | 7,726 | |||
| Total noncurrent assets: | 1,210,462 | 1,209,687 | 1,190,828 | 1,185,791 | 1,151,758 | 1,148,103 | |||
| TOTAL ASSETS: | 2,526,679 | 2,524,455 | 2,749,401 | 2,729,414 | 2,619,318 | 2,564,915 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 374,621 | 350,349 | 381,990 | 442,159 | 352,438 | 332,485 | |||
| Taxes payable | ✕ | ✕ | ✕ | ✕ | 12,377 | ✕ | ✕ | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | 48,078 | ✕ | ✕ | ||
| Accounts payable | 209,859 | 207,553 | 212,793 | 217,378 | 199,477 | 191,436 | |||
| Accrued liabilities | 164,762 | 142,796 | 169,197 | 164,326 | 152,961 | 141,049 | |||
| Debt | 290,281 | 275,758 | 326,240 | 325,680 | 250,904 | 251,269 | |||
| Other undisclosed current liabilities | 18,573 | 19,174 | 18,531 | (41,895) | 16,464 | 13,417 | |||
| Total current liabilities: | 683,475 | 645,281 | 726,761 | 725,944 | 619,806 | 597,171 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 174,017 | 273,941 | 453,868 | 468,912 | 539,050 | 584,182 | |||
| Long-term debt, excluding current maturities | 4,750 | 4,750 | 453,868 | 468,728 | 539,050 | 584,182 | |||
| Finance lease, liability | 184 | ||||||||
| Other undisclosed long-term debt and lease obligation | 169,267 | 269,191 | (47,616) | (43,648) | (39,410) | ||||
| Liabilities, other than long-term debt | 42,898 | 46,583 | 45,693 | ||||||
| Operating lease, liability | 42,898 | 46,583 | 45,693 | 47,616 | 43,648 | 39,410 | |||
| Other undisclosed noncurrent liabilities | 123,743 | 124,659 | 124,659 | 124,659 | 108,849 | 108,851 | |||
| Total noncurrent liabilities: | 340,658 | 445,183 | 624,220 | 593,571 | 691,547 | 732,443 | |||
| Total liabilities: | 1,024,133 | 1,090,464 | 1,350,981 | 1,367,131 | 1,311,353 | 1,329,614 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 1,489,260 | 1,420,934 | 1,386,338 | 1,350,434 | 1,296,125 | 1,223,974 | |||
| Treasury stock, value | (108,036) | (108,781) | (109,592) | (106,202) | (106,655) | (107,401) | |||
| Additional paid in capital | 839,106 | 824,268 | 814,493 | 798,408 | 780,311 | 766,156 | |||
| Accumulated other comprehensive loss | (18,233) | (20,437) | (22,186) | (23,121) | (19,032) | (19,121) | |||
| Retained earnings | 776,365 | 725,826 | 703,565 | 681,292 | 641,444 | 584,283 | |||
| Other undisclosed equity, attributable to parent | 58 | 58 | 58 | 57 | 57 | 57 | |||
| Equity, attributable to noncontrolling interest | 13,286 | 13,057 | 12,082 | 11,849 | 11,840 | 11,327 | |||
| Total equity: | 1,502,546 | 1,433,991 | 1,398,420 | 1,362,283 | 1,307,965 | 1,235,301 | |||
| TOTAL LIABILITIES AND EQUITY: | 2,526,679 | 2,524,455 | 2,749,401 | 2,729,414 | 2,619,318 | 2,564,915 | |||
Income Statement (P&L) ($ in thousands)Annual | Quarterly
| 8/31/2023 Q4 | 5/31/2023 Q3 | 2/28/2023 Q2 | 11/30/2022 Q1 | 8/31/2022 Q4 | 5/31/2022 Q3 | 2/28/2022 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,054,464 | 961,632 | 957,745 | 1,022,245 | 958,579 | 862,522 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (625,527) | (564,937) | (559,946) | (594,017) | (547,430) | (496,247) | ||
| Gross profit: | 428,937 | 396,695 | 397,799 | 428,228 | 411,149 | 366,275 | ||
| Operating expenses | (291,706) | (280,630) | (279,695) | (290,262) | (271,046) | (265,973) | ||
| Other undisclosed operating income (loss) | (1,845) | (1,783) | (2,094) | 6,011 | (3,267) | (3,134) | ||
| Operating income: | 135,386 | 114,282 | 116,010 | 143,977 | 136,836 | 97,168 | ||
| Nonoperating expense | (8,981) | (8,104) | (8,159) | (6,252) | (3,702) | (3,505) | ||
| Other nonoperating income (expense) | (4,456) | (2,299) | (1,340) | (368) | 558 | 91 | ||
| Interest and debt expense | (5,038) | (5,956) | (6,919) | (5,977) | (4,277) | (3,617) | ||
| Income from continuing operations before equity method investments, income taxes: | 121,367 | 100,222 | 100,932 | 131,748 | 128,857 | 90,046 | ||
| Other undisclosed income from continuing operations before income taxes | 5,038 | 5,956 | 6,919 | 5,977 | 4,277 | 3,617 | ||
| Income from continuing operations before income taxes: | 126,405 | 106,178 | 107,851 | 137,725 | 133,134 | 93,663 | ||
| Income tax expense | (31,266) | (26,863) | (26,639) | (33,371) | (33,417) | (23,509) | ||
| Income from continuing operations: | 95,139 | 79,315 | 81,212 | 104,354 | 99,717 | 70,154 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 104,354 | 99,717 | 70,154 | |
| Net income: | 95,139 | 79,315 | 81,212 | 104,354 | 99,717 | 70,154 | ||
| Net income (loss) attributable to noncontrolling interest | 41 | (175) | 102 | (223) | (60) | (223) | ||
| Net income available to common stockholders, diluted: | 95,180 | 79,140 | 81,314 | 104,131 | 99,657 | 69,931 | ||
Comprehensive Income ($ in thousands)Annual | Quarterly
| 8/31/2023 Q4 | 5/31/2023 Q3 | 2/28/2023 Q2 | 11/30/2022 Q1 | 8/31/2022 Q4 | 5/31/2022 Q3 | 2/28/2022 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 95,139 | 79,315 | 81,212 | 104,354 | 99,717 | 70,154 | ||
| Other undisclosed comprehensive income (loss) | 2,474 | 2,549 | 1,270 | (4,303) | 542 | 3,768 | ||
| Comprehensive income: | 97,613 | 81,864 | 82,482 | 100,051 | 100,259 | 73,922 | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | 41 | (175) | 102 | (223) | (60) | (223) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (270) | (800) | (335) | 214 | (453) | (824) | ||
| Comprehensive income, net of tax, attributable to parent: | 97,384 | 80,889 | 82,249 | 100,042 | 99,746 | 72,875 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.